看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 4.3x - 4.7x | 4.5x |
| Historical Pb Multiple | 3.3x - 10.4x | 3.8x |
| Fair Value | €76.60 - €84.67 | €80.64 |
| Upside | -15.4% - -6.4% | -10.9% |
| Benchmarks | - | Full Ticker |
| KION GROUP AG | - | XTRA:KGX |
| Trinity Industries, Inc. | - | DB:TTA |
| Allison Transmission Holdings, Inc. | - | DB:1A7 |
| Cummins Inc. | - | DB:CUM |
| Westinghouse Air Brake Technologies Corporation | - | DB:WB2 |
| Knorr-Bremse AG | - | XTRA:KBX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KGX | TTA | 1A7 | CUM | WB2 | KBX | |||
| XTRA:KGX | DB:TTA | DB:1A7 | DB:CUM | DB:WB2 | XTRA:KBX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -4.6% | 4.6% | 3.9% | 11.8% | 26.5% | -5.4% | ||
| 3Y CAGR | -14.1% | 56.9% | 18.3% | 22.8% | 23.6% | -10.5% | ||
| Latest Twelve Months | -32.3% | -38.5% | 11.4% | 51.3% | 13.6% | -29.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 1.8% | 19.6% | 8.1% | 8.1% | 7.7% | ||
| Prior Fiscal Year | 2.7% | 4.0% | 22.2% | 2.2% | 8.4% | 6.9% | ||
| Latest Fiscal Year | 3.1% | 5.0% | 22.7% | 11.6% | 10.1% | 5.6% | ||
| Latest Twelve Months | 2.0% | 4.3% | 23.8% | 8.7% | 10.9% | 5.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.1% | 5.5% | 56.8% | 24.9% | 7.1% | 22.9% | ||
| Prior Fiscal Year | 5.4% | 11.7% | 63.9% | 8.2% | 7.9% | 20.5% | ||
| Latest Twelve Months | 3.9% | 10.5% | 47.1% | 27.6% | 10.8% | 14.7% | ||
| Next Fiscal Year | 6.6% | 10.8% | 41.8% | 26.5% | 14.9% | 19.3% | ||
| Two Fiscal Years Forward | 8.0% | 12.9% | 37.6% | 25.4% | 15.5% | 21.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 0.9x | 2.3x | 1.7x | 3.1x | 1.8x | ||
| Price / LTM EPS | 33.9x | 20.8x | 9.8x | 19.1x | 28.4x | 34.9x | ||
| Price / Book | 1.3x | 2.2x | 4.2x | 4.8x | 3.0x | 5.1x | ||
| Price / Fwd Book | 1.2x | 2.2x | 4.0x | 4.5x | 3.1x | 4.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 3.0x | 4.8x | |||||
| Historical P/B Ratio | 3.3x | 3.8x | 10.4x | |||||
| Selected P/B Multiple | 4.3x | 4.5x | 4.7x | |||||
| (x) Book Value | 2,878 | 2,878 | 2,878 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KGX | TTA | 1A7 | CUM | WB2 | KBX | |
| Value of Common Equity | 7,763 | 2,251 | 7,485 | 55,753 | 32,636 | 14,589 | |
| (/) Shares Outstanding | 131.1 | 80.8 | 83.6 | 137.8 | 171.0 | 161.2 | |
| Implied Stock Price | 59.20 | 27.85 | 89.52 | 404.63 | 190.91 | 90.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.17 | 1.17 | 1.17 | 1.17 | 1.00 | |
| Implied Stock Price (Trading Cur) | 59.20 | 23.80 | 76.50 | 345.80 | 163.15 | 90.50 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.17 | 1.17 | 1.17 | 1.17 | 1.00 | |